5900 Great Star Dr UNIT 202ClarksvilleMD21029
INVESTMENT ANALYSIS
Investment Verdict
Solid Income5900 Great Star Dr UNIT 202, Clarksville, MD, 21029 in Clarksville earns a respectable 8.77% gross yield at $579,000, but after the $2,604/mo mortgage the net cash flow is $45/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.63) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $159,967 over five years, making equity the dominant return driver. Total projected return: $260,328.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 6.0% |
| Monthly Cash Flow | $45 | $450 |
City averages based on Clarksville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,234 |
| Total Monthly Debt Service | $3,371 |
| DSCR Ratio | 1.26x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 2004
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21029, Clarksville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,906 (100%) |
| Owner Occupied HU | 3,600 (92.2%) |
| Renter Occupied HU | 268 ( 6.9%) |
| Vacant Housing Units | 38 ( 1.0%) |
| Median Home Value | $914,306 |
| Average Home Value | $982,043 |
Housing Distribution
Address Breakdown
Residential
4,101
Single Family
3,887
Multi-Family
214
Businesses
264
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Condo
Built in 2004
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 21029, Clarksville, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,906 (100%) |
| Owner Occupied HU | 3,600 (92.2%) |
| Renter Occupied HU | 268 ( 6.9%) |
| Vacant Housing Units | 38 ( 1.0%) |
| Median Home Value | $914,306 |
| Average Home Value | $982,043 |
Housing Distribution
Address Breakdown
Residential
4,101
Single Family
3,887
Multi-Family
214
Businesses
264
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mindy Per • Long & Foster Real Estate, Inc.
Mls Name: Bright MLS
Mls ID: #MDHW2063194